stockrow
Friday 6 November 2026
Export FLOC’s income statement to Excel — free account
Flowco Holdings Inc.
FLOC Energy Oil & Gas Equipment & Services
Flowco Holdings Inc.’s revenue for fiscal 2025 (year ended December 2025) was $759.7 million, up 41.9% from fiscal 2024.
- Revenue
- +22.1%
- EPS
- +38.1%
- Free cash flow
- +7.07%
- Total debt
- +71.8%
Quarter to June 2026, against a year earlier
20.16
1.11
+5.83%
Follow FLOC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 243 | 535 | 760 | 820 | +76.7% | 961 | 1,126 | 1,200 | +16.5% | |
| Gross margin, % | — | — | — | — | — | — | — | 56.94 | 50.60 | 54.38 | 55.06 | (2.6) pt | ||||||
| EBT | — | — | — | — | — | — | — | 58 | 81 | 131 | 137 | +49.6% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 24.03 | 15.21 | 17.22 | 16.71 | (6.8) pt | ||||||
| Net income | — | — | — | — | — | — | — | 58 | 80 | 132 | 136 | +50.5% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.00 | 69.42 | 28.16 | 19.12 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | 10.41 | 1.53 | 1.61 | (85.3%) | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.00 | 23.26 | 10.91 | 8.02 | n/m | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | (12.65) | (7.38) | (4.85) | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | 10.62 | 3.53 | 3.17 | n/m | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 108.82 | 8.47 | 8.52 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 8 | 27 | 32 | +249.9% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 4.73 | 4.73 | 12.25 | 11.85 | 7.2 | |||||
| P/S | — | — | — | — | — | — | — | 0.55 | 0.55 | 0.67 | 1.00 | 0.6 | ||||||
| P/B | — | — | — | — | — | — | — | 0.35 | 0.35 | 2.21 | 2.24 | 1.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 1.76 | 1.76 | 0.89 | 1.35 | 1.5 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 11.48 | 11.48 | 7.14 | 8.15 | 10.0 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 82 | 179 | 294 | 344 | +89.6% | |||||
| Capex | — | — | — | — | — | — | — | (43) | (98) | (199) | (208) | +116.1% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 39 | 82 | 95 | 136 | +55.8% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 198 | 182 | 232 | (8.1%) | |||||
| Net debt | — | — | — | — | — | — | — | — | 645 | 174 | 288 | (73.0%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 839 | 229 | 365 | (72.8%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 10.10 | 2.56 | 2.82 | +2.6 pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 4.92 | 23.12 | 14.74 | +23.1 pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 0.00 | 7.75 | 19.29 | +7.8 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 1,270 | 1,283 | 1,281 | — | +0.4% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.19 | 0.42 | 0.59 | — | +75.9% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Flowco Holdings Inc. vs peers in Oil & Gas Equipment & Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| EFXT Enerflex Ltd. | $2.3B | 32.7× | — | −19.82% (below 0%: shrinking) | +50.13% (above 0%: growing) | +147.62% (above 0%: growing) | 22.79% | 12.36% | Compare |
| WTTR Select Water Solutions, Inc. | $2.0B | 58.0× | 36.7× | +8.67% (above 0%: growing) | +70.00% (above 0%: growing) | +56.98% (above 0%: growing) | 19.41% | 8.68% | Compare |
| NESR National Energy Services Reunited | $1.9B | 20.4× | 13.4× | +59.07% (above 0%: growing) | +175.00% (above 0%: growing) | +45.79% (above 0%: growing) | 15.61% | 12.45% | Compare |
| LBRT Liberty Energy Inc. | $1.9B | 47.4× | 97.1× | +26.26% (above 0%: growing) | n/m | −548.07% (below 0%: shrinking) | 16.81% | 1.61% | Compare |
| INVX Innovex International, Inc. | $1.7B | 35.1× | 31.2× | +10.44% (above 0%: growing) | −34.09% (below 0%: shrinking) | −39.84% (below 0%: shrinking) | 36.17% | 12.20% | Compare |
| FLOC Flowco Holdings Inc. | $1.7B | 11.9× | 15.6× | +22.07% (above 0%: growing) | +38.10% (above 0%: growing) | +7.07% (above 0%: growing) | 53.60% | 17.48% | |
| NEXT NextDecade Corporation | $1.6B | 4.9× | — | — | n/m | +24.70% (above 0%: growing) | 0.00% | 0.00% | Compare |
| XPRO Expro Group Holdings N.V. | $1.4B | 935× | 21.3× | +6.95% (above 0%: growing) | n/m | −23.77% (below 0%: shrinking) | 21.65% | 1.11% | Compare |
| RES RPC, Inc. | $1.2B | — (loss-making) | 23.7× | +4.61% (above 0%: growing) | n/m | −35.59% (below 0%: shrinking) | 25.22% | (11.50%) | Compare |
| Median of peers | $1.8B | 35.1× | 27.5× | +8.67% | +60.06% | +0.47% | 20.53% | 5.15% |
Pay and ownership Proxy statement filed 27 March 2026
Ownership
Directors and executive officers, together
35.40% of the votes
GEC Advisors LLC
33.40% of the votes
Jonathan B. Fairbanks
33.40% of the votes
White Deer Management LLC
16.00% of the votes
Genesis Park II, LP
6.50% of the votes
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement